| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 45.93 | 48.70 | 55.04 | 51.86 | 42.60 | 29.98 | 28.63 | 28.18 | 25.70 | 20.66 | 20.21 |
| Cost of Revenue | 38.12 | 41.25 | 46.33 | 41.88 | 31.38 | 23.68 | 23.78 | 22.84 | 20.13 | 16.60 | 16.54 |
| Gross Profit | 7.81 | 7.45 | 8.72 | 9.99 | 11.21 | 6.31 | 4.85 | 5.35 | 5.56 | 4.06 | 3.67 |
| Selling, General & Administrative | — | — | — | — | — | — | — | — | — | 2.07 | 1.84 |
| Operating Income | 1.18 | 0.87 | 2.50 | 3.00 | 5.03 | 1.80 | 0.90 | 2.25 | 2.93 | 1.99 | 1.82 |
| Finance Income | 1.94 | 2.11 | 1.79 | 0.94 | 0.69 | 0.42 | 0.29 | 0.21 | 0.24 | 0.18 | 0.15 |
| Finance Costs | 2.16 | 2.70 | 1.66 | 1.22 | 0.66 | 1.11 | 0.44 | 0.37 | 0.32 | 0.30 | 0.23 |
| Pretax Income | -1.78 | -0.31 | 2.47 | 2.81 | 4.89 | 0.95 | 0.56 | 1.94 | 2.56 | 1.66 | 1.55 |
| Income Tax Expense | 0.02 | 0.05 | 0.43 | 0.64 | 1.24 | 0.37 | 0.18 | 0.42 | 0.54 | 0.38 | 0.40 |
| Net Income | -0.98 | 0.52 | 2.05 | 2.20 | 3.95 | 0.68 | 0.38 | 1.52 | 2.02 | 1.28 | 1.15 |
| Total Comprehensive Income | -0.70 | 3.95 | 2.32 | 2.13 | 4.80 | 0.61 | 0.45 | 1.43 | 1.88 | 1.28 | 1.14 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 101.06 | 93.86 | 77.47 | 67.97 | 51.14 | 41.39 | 34.02 | 28.94 | 25.04 | 20.49 | 18.58 |
| Current Assets | 32.53 | 27.82 | 28.86 | 29.67 | 20.41 | 16.32 | 11.87 | 12.09 | 11.21 | 9.23 | 8.66 |
| Cash & Cash Equivalents | 9.90 | 7.85 | 9.08 | 8.50 | 3.76 | 3.27 | 1.89 | 2.51 | 2.25 | 1.47 | 1.70 |
| Inventories | 8.18 | 8.85 | 9.38 | 11.88 | 8.28 | 5.35 | 5.03 | 4.29 | 3.35 | 2.97 | 2.34 |
| Trade Receivables | 6.72 | 8.17 | 8.08 | 0.74 | 1.05 | 0.92 | 0.27 | 0.33 | 0.77 | 3.53 | 3.24 |
| Non-current Assets | 68.53 | 66.04 | 48.61 | 38.30 | 30.72 | 25.07 | 22.15 | 16.86 | 13.84 | 11.26 | 9.92 |
| Property, Plant & Equipment | 56.46 | 54.57 | 38.95 | 29.66 | 24.38 | 20.57 | 18.59 | 13.84 | 11.21 | 9.68 | 8.87 |
| Intangible Assets | 3.50 | 3.62 | 3.69 | 2.69 | 2.44 | 2.28 | 2.21 | 2.01 | 1.82 | 0.83 | 0.50 |
| Total Liabilities | 53.96 | 45.86 | 36.53 | 30.49 | 27.93 | 22.60 | 16.64 | 11.62 | 8.70 | 6.44 | 5.48 |
| Current Liabilities | 26.14 | 21.09 | 18.39 | 16.46 | 15.06 | 12.62 | 8.94 | 7.27 | 6.64 | 5.45 | 4.80 |
| Non-current Liabilities | 27.82 | 24.78 | 18.14 | 14.03 | 12.86 | 9.97 | 7.70 | 4.35 | 2.06 | 0.99 | 0.68 |
| Total Equity | 47.11 | 48.00 | 40.94 | 37.48 | 23.21 | 18.79 | 17.38 | 17.32 | 16.34 | 14.05 | 13.10 |
| Share Capital | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.37 | 0.37 |
| Retained Earnings | 17.00 | 18.59 | 19.65 | 19.14 | 18.09 | 15.18 | 14.80 | 14.99 | 14.04 | 12.46 | 11.53 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 8.23 | 7.01 | 7.54 | 0.57 | 5.51 | 5.84 | 3.12 | 2.12 | 3.18 | 2.52 | 3.17 |
| Cash from Investing Activities | -12.47 | -13.66 | -13.17 | -9.23 | -5.35 | -5.30 | -6.11 | -3.64 | -1.64 | -1.74 | -1.70 |
| Purchase of Property, Plant & Equipment | 13.66 | 14.61 | 12.96 | -8.41 | -5.77 | -5.54 | -6.24 | -4.22 | -2.25 | -1.40 | -1.63 |
| Cash from Financing Activities | 6.24 | 4.82 | 6.16 | 13.33 | 0.12 | 0.94 | 2.30 | 1.79 | -0.74 | -1.01 | -0.76 |
| Dividends Paid | 0.23 | 0.37 | 1.10 | -1.09 | -0.87 | -0.18 | -0.48 | -0.49 | -0.39 | -0.35 | -0.31 |
| Net Change in Cash | 2.01 | -1.83 | 0.52 | 4.67 | 0.28 | 1.48 | -0.69 | 0.28 | 0.80 | -0.23 | 0.72 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 14.18 | 12.25 | 11.20 | 11.20 | 11.42 | 12.17 | 12.34 | 12.67 | 12.30 | 11.61 |
| Cost of Revenue | 11.18 | 9.93 | 9.70 | 8.81 | 9.52 | 10.13 | 10.87 | 10.38 | 10.42 | 9.71 |
| Gross Profit | 3.00 | 2.32 | 1.50 | 2.39 | 1.90 | 2.04 | 1.47 | 2.29 | 1.88 | 1.90 |
| Operating Income | 0.60 | -0.05 | -0.41 | 0.68 | 0.48 | 0.45 | -0.25 | 0.50 | 0.41 | 0.26 |
| Finance Income | 0.83 | 1.19 | 0.44 | -0.16 | 1.18 | 0.48 | 0.88 | 0.13 | 0.48 | 0.64 |
| Finance Costs | 0.96 | 1.40 | 0.15 | 0.13 | 1.43 | 0.45 | 1.35 | 0.08 | 0.63 | 0.66 |
| Pretax Income | 0.43 | -0.57 | -2.49 | 0.46 | -0.18 | 0.44 | -1.16 | 0.38 | 0.19 | 0.32 |
| Income Tax Expense | 0.36 | 0.22 | -0.07 | -0.01 | -0.07 | 0.16 | 0.06 | -0.16 | 0.15 | 0.00 |
| Net Income | 0.07 | -0.78 | -1.57 | 0.45 | -0.11 | 0.26 | -0.90 | 1.01 | 0.06 | 0.34 |
| Total Comprehensive Income | 0.80 | 1.21 | -0.32 | 1.67 | -2.43 | 0.37 | 1.94 | 0.07 | 0.77 | 1.17 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 112.21 | 105.66 | 101.06 | 98.48 | 93.95 | 95.09 | 93.86 | 88.79 | 84.19 | 82.12 |
| Current Assets | 37.49 | 34.43 | 32.53 | 28.05 | 27.02 | 27.00 | 27.82 | 29.61 | 28.58 | 30.08 |
| Cash & Cash Equivalents | 11.09 | 8.53 | 9.90 | 8.59 | 8.38 | 6.95 | 7.85 | 8.83 | 7.17 | 9.26 |
| Inventories | 11.16 | 9.35 | 8.18 | 8.63 | 7.85 | 8.53 | 8.85 | 9.48 | 9.76 | 9.67 |
| Trade Receivables | 9.48 | 8.34 | 6.72 | 7.71 | 7.65 | 8.78 | 8.17 | 8.66 | 8.86 | 8.15 |
| Non-current Assets | 74.72 | 71.24 | 68.53 | 70.42 | 66.93 | 68.09 | 66.04 | 59.18 | 55.61 | 52.04 |
| Property, Plant & Equipment | 61.79 | 58.34 | 56.46 | 59.36 | 56.20 | 56.62 | 54.57 | 48.11 | 45.26 | 41.86 |
| Intangible Assets | 3.65 | 3.55 | 3.50 | 3.45 | 3.47 | 3.75 | 3.62 | 3.95 | 3.87 | 3.78 |
| Total Liabilities | 63.34 | 57.57 | 53.96 | 52.25 | 49.36 | 46.98 | 45.86 | 43.18 | 39.92 | 38.94 |
| Current Liabilities | 27.57 | 28.57 | 26.14 | 24.74 | 21.63 | 20.92 | 21.09 | 19.99 | 19.61 | 18.57 |
| Non-current Liabilities | 35.76 | 29.01 | 27.82 | 27.51 | 27.73 | 26.07 | 24.78 | 23.19 | 20.32 | 20.37 |
| Total Equity | 48.87 | 48.09 | 47.11 | 46.23 | 44.59 | 48.11 | 48.00 | 45.62 | 44.26 | 43.18 |
| Share Capital | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 |
| Retained Earnings | 16.72 | 16.61 | 17.00 | 18.09 | 17.97 | 18.41 | 18.59 | 19.74 | 19.20 | 19.52 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 1.34 | -0.18 | 2.54 | 2.46 | 1.34 | 1.89 | 4.23 | 0.84 | 1.49 | 0.45 |
| Cash from Investing Activities | 1.06 | -1.38 | -2.27 | -3.05 | -3.17 | -3.99 | -3.23 | -3.20 | -3.25 | -3.98 |
| Purchase of Property, Plant & Equipment | 1.90 | 2.24 | 24.34 | -3.09 | -3.55 | -4.04 | -3.91 | -3.43 | -3.30 | -3.97 |
| Cash from Financing Activities | -0.01 | 0.02 | 0.93 | 0.67 | 3.46 | 1.18 | -2.39 | 4.15 | -0.45 | 3.51 |
| Dividends Paid | — | — | 0.45 | 0.00 | -0.23 | 0.00 | 0.73 | 0.00 | — | — |
| Net Change in Cash | 2.40 | -1.53 | 1.20 | 0.08 | 1.63 | -0.91 | -1.40 | 1.79 | -2.21 | -0.02 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 45.93 | -5.7% | -4.0% | +8.9% | +8.6% |
| Operating income | 1.18 | +35.0% | -26.7% | -8.1% | -4.3% |
| Net income | -0.98 | — | — | — | — |
| EPS | ₩-13,841 | — | — | — | — |
| Operating cash flow | 8.23 | +17.4% | +143.6% | +7.1% | +10.0% |
| Shareholders' equity | 47.11 | -1.9% | +7.9% | +20.2% | +13.6% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 17.0% | 15.3% | 15.8% | 19.3% | 26.3% | 21.0% |
| Operating margin | 2.6% | 1.8% | 4.5% | 5.8% | 11.8% | 6.0% |
| Net margin | -2.1% | 1.1% | 3.7% | 4.2% | 9.3% | 2.3% |
| Return on equity | -2.1% | 1.2% | 5.2% | 7.2% | 18.8% | 3.8% |
| Return on assets | -1.0% | 0.6% | 2.8% | 3.7% | 8.5% | 1.8% |
| Operating cash flow / revenue | 17.9% | 14.4% | 13.7% | 1.1% | 12.9% | 19.5% |
| Capex / revenue | 29.7% | 30.0% | 23.5% | 16.2% | 13.6% | 18.5% |
| Symbol | Last Price |
|---|---|
| 009830Hanwha Solutions | ₩30,050 +0.5% |
| 011790SKC | ₩84,300 +0.5% |
| 002380KCC Corporation | ₩482,000 -0.6% |
| 011780Kumho Petro Chemical Co., Ltd. | ₩125,900 -5.4% |
| 011170Lotte Chemical Corporation | ₩60,000 -1.6% |
| 357780Soulbrain Co., Ltd. | ₩325,000 +1.7% |
| 014680Hansol Chemical Co., Ltd. | ₩193,100 +0.3% |
| 073240Kumho Tire CO., Inc. | ₩7,180 +0.8% |
| 005290Dongjin Semichem Co., Ltd. | ₩40,250 +1.3% |
| 457190ISU Specialty Chemical | ₩63,300 +0.8% |